Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Winthrop Two-Family Coastal Property Title is generated by Realmo AI

    1080 Shirley St, Winthrop, MA 02152

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $650,000

    Two-family property in Winthrop with ocean views and rental potential.

    Type:Investment
    Property size:
    2,278 SF
    Price / SF:
    $285/SF
    Added:
    Apr 27, 2026
    Days on Market:
    26
    Last Refresh:
    Apr 27 at 7:55 pm

    Property Features for 1080 Shirley St

    General Information

    Standard status
    Active
    Size
    2,278 SF
    Property subtype
    Investment

    Building Details

    Year Built
    1930

    We can help!

    Listing Contact
    Reserve Team

    Listing agent Reserve Team License #9533075

    Listing office Reference Real Estate

    Listing date Apr 27, 2026

    Source Elliman

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of Reference Real Estate

    HighLights

    • Rare two‑family property with two separate structures.
    • Ideally located steps from the ocean in Winthrop with beautiful water views.
    • Combined 2,278 square feet of living space across both units.
    • Convenient access to beaches, the marina, parks, restaurants, and local shops.
    • Easy commute to Boston with convenient access to public transportation.
    • Spacious sunroom in the front unit that fills the home with natural light.

    Overview

    Located in Winthrop, 1080 Shirley St is a two-family property featuring two separate structures. The property, originally built in 1930, offers a combined 2,278 square feet of living space. The front unit includes a sunroom and a living area. The property is located steps from the ocean and offers water views. Outdoor space is available. The property is located near beaches, the marina, parks, restaurants, and local shops. Public transportation is easily accessible, providing convenient access to Boston.

    Financial Insights

    Value Estimation Calculated for Multifamily LT 5

    Conservative
    $482.2K
    NOI $43,399 @ 9.00% cap · cautious / downside scenario
    Moderate
    $620.0K
    NOI $43,399 @ 7.00% cap · market / base-case scenario
    Aggressive
    $868.0K
    NOI $43,399 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.
         Calculated for Multifamily LT 5

    Component $ $/SF
    Gross rent $65.6k $28.80
    − Vacancy −$3.6k −$1.58
    EGI $62.0k $27.22
    − OpEx −$18.6k −$8.16
    NOI $43.4k $19.05
    2,278 SF · lease $28.80/SF/yr · vacancy 5.50% · expense 30.00%

    Alternative Use Scenarios

    Best Use
    Multifamily LT 5
    $620.0K
    $542.5K – $723.3K (±1% cap)
    NOI $43,399 @ 7.0% cap · market cap 6.68%
    Second Best
    Apartment 5plus
    $565.3K
    $494.7K – $659.5K (±1% cap)
    NOI $39,572 @ 7.0% cap · market cap 6.09%
    Theoretical Best
    Office A
    $1.35M
    $1.18M – $1.57M (±1% cap)
    NOI $94,400 @ 7.0% cap · market cap 14.52%
    Zoning and permitted uses should be independently verified with local authorities.
    Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Accounting Firm

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Winthrop
    County
    Suffolk
    State
    Massachusetts
    Longitude
    -70.9728806
    Latitude
    42.358634

    Nearby Similar for Sale

    • $550,000

      Winthrop Commercial Building For Sale

      Well-maintained commercial building in Winthrop's Central Business District.
      11-13 Pauline St, Winthrop, MA 02152
      View Details
    • $375,000

      Winthrop Sports Bar with Licenses

      Fully equipped sports bar with licenses and ample parking.
      59 Putnam St, Winthrop, MA 02152
      View Details
    • $1,499,000
      1,152 SF

      Commercial Building Across From Ocean

      Corner lot building with two-bay garage and office space.
      250 Washington Ave, Winthrop, MA 02152
      View Details
    • $375,000

      Winthrop Sports Bar For Sale

      Fully equipped sports bar with liquor license and ample parking.
      59 Putnam St, Winthrop, MA 02152
      View Details
    • $375,000
      2,082 SF

      Winthrop Sports Bar For Sale

      Fully equipped sports bar with liquor license and ample parking.
      59 Putnam Street, Winthrop, MA 02152
      View Details
    • $1,399,000
      1,152 SF

      Corner Lot Commercial Building

      Two-bay garage with lifts on a corner lot.
      250 Washington Ave, Winthrop, MA 02152
      View Details
    • $1,050,000
      4,032 SF

      Vacant Multifamily Near the Ocean

      Vacant 3-family near the ocean in Winthrop, Massachusetts.
      11 Pearl Avenue, Winthrop, MA 02152
      View Details
    • $550,000
      1,900 SF

      Winthrop Commercial Building in CBD

      Two-unit commercial building in Winthrop's Central Business District.
      11-13 Pauline St, Winthrop, MA 02152
      View Details
    • $550,000
      1,900 SF

      Winthrop Commercial Building in CB

      Well-maintained commercial building in Winthrop's Central Business District.
      11-13 Pauline Street, Winthrop, MA 02152
      View Details
    • $1,499,000
      1,152 SF

      Two-Bay Garage on Corner Lot

      Commercial building with two-bay garage and office space.
      250 Washington Avenue, Winthrop, MA 02152
      View Details

    FAQs

    What type of property is this?
    Duplex - Two-family property in Winthrop with ocean views and rental potential.
    Where is this duplex located?
    The property is located at 1080 Shirley St Winthrop, MA.
    What is the asking price?
    The asking price for this property is $650,000.
    What are key features of this property?
    This property features: Rare two‑family property with two separate structures.; **Ideally located steps from the ocean in Winthrop with beautiful water views.**; Combined 2,278 square feet of living space across both units.
    (781) 342-0052
    We can help!
    Listing Contact
    Reserve Team
    Real Estate License ID: 9533075
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    1080 Shirley St, Winthrop, MA 02152
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!